XML 33 R22.htm IDEA: XBRL DOCUMENT v3.25.3
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Sep. 30, 2025
FAIR VALUE MEASUREMENTS  
Schedule of company's liabilities that are measured at fair value on a recurring basis

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 

​

December 31, 

Description

    

Level

    

2025

    

2024

Assets:

​

​

​

​

​

​

​

​

Cash and marketable securities held in Trust Account

​

1

​

$

88,478,622

​

$

84,565,597

Liabilities:

​

​

​

​

​

​

​

​

Warrant liability – Public warrants

 

2

​

$

920,000

​

$

575,767

Warrant liability – Private Placement Warrants

 

3

​

$

1,068,000

​

$

668,390

Convertible Promissory Notes

 

3

​

$

4,642,267

​

$

4,479,738

Schedule of quantitative information regarding level 3 fair value measurements

​

​

​

​

​

​

​

​

​

​

    

September 30, 2025

    

December 31, 2024

    

Trading stock price

​

$

12.11

​

$

11.66

​

Public warrants price

​

$

0.12

​

$

0.08

​

Weighted term (in years)

​

​

1.55

​

​

1.17

​

Volatility

​

​

de minimis

​

​

de minimis

​

Risk-free rate

​

​

3.64

%  

​

4.18

%  

Schedule of changes in quantitative information regarding level 3 fair value measurements

​

​

​

​

​

​

​

​

​

​

​

​

    

Public

    

Private

    

Total

​

​

Warrant

​

Warrant

​

Warrant

​

​

Liabilities

​

Liabilities

​

Liabilities

Fair value as of December 31, 2023

​

$

—

​

$

1,165,656

​

$

1,165,656

Change in fair value

​

 

—

​

 

(497,266)

​

 

(497,266)

Fair value as of December 31, 2024

​

$

—

​

$

668,390

​

$

668,390

Change in fair value

​

​

—

​

​

(41,830)

​

​

(41,830)

Fair value as of March 31, 2025

​

$

—

​

$

626,560

​

$

626,560

Change in fair value

​

​

—

​

​

352,440

​

​

352,440

Fair value as of June 30, 2025

​

$

—

​

$

979,000

​

$

979,000

Change in fair value

​

​

—

​

​

89,000

​

​

89,000

Fair value as of September 30, 2025

​

$

—

​

$

1,068,000

​

$

1,068,000

Convertible Promissory Notes  
FAIR VALUE MEASUREMENTS  
Schedule of quantitative information regarding level 3 fair value measurements

​

​

​

​

​

​

​

​

​

​

​

​

​

    

September 30, 2025

    

May 27, 2025

    

December 31, 2024

​

Trading stock price

​

$

12.11

​

$

11.93

​

$

11.66

​

Exercise price

​

$

11.50

​

$

11.50

​

$

11.50

​

Expected term (in years)

​

 

0.69

​

​

0.68

​

 

0.51

​

Expected term of warrant conversion (in years)

​

 

5.69

​

​

5.68

​

 

5.51

​

Volatility

​

 

de minimis

​

​

de minimis

​

 

de minimis

​

Risk-free rate

​

 

3.74 – 3.77

%  

​

4.04 - 4.27

%  

 

4.24

%

Schedule of changes in quantitative information regarding level 3 fair value measurements

​

​

​

​

​

Fair value as of December 31, 2023

​

$

3,676,685

Initial measurement on January 19, 2024

​

 

250,000

Initial measurement on July 12, 2024

​

​

250,000

Initial measurement on November 6, 2024

​

​

250,000

Initial measurement on December 16, 2024

​

​

250,000

Change in fair value

​

​

(196,947)

Fair value as of December 31, 2024

​

$

4,479,738

Change in fair value

​

​

(4,576)

Fair value as of March 31, 2025

​

$

4,475,162

Initial measurement on May 27, 2025

​

​

250,000

Change in fair value

​

 

(77,038)

Fair value as of June 30, 2025

​

$

4,648,124

Change in fair value

​

 

(5,857)

Fair value as of September 30, 2025

​

$

4,642,267